[SMCAP] YoY Quarter Result on 31-Jan-2001 [#4]

Announcement Date
30-Mar-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2001
Quarter
31-Jan-2001 [#4]
Profit Trend
QoQ- 13260.0%
YoY- -71.34%
View:
Show?
Quarter Result
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Revenue 82,059 74,056 86,437 78,673 97,038 0 -100.00%
PBT 4,202 4,984 -3,621 1,842 6,412 0 -100.00%
Tax -2,250 -1,081 3,621 -506 -1,750 0 -100.00%
NP 1,952 3,903 0 1,336 4,662 0 -100.00%
-
NP to SH 1,952 3,903 -3,865 1,336 4,662 0 -100.00%
-
Tax Rate 53.55% 21.69% - 27.47% 27.29% - -
Total Cost 80,107 70,153 86,437 77,337 92,376 0 -100.00%
-
Net Worth 86,980 88,980 78,158 76,607 72,889 0 -100.00%
Dividend
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Net Worth 86,980 88,980 78,158 76,607 72,889 0 -100.00%
NOSH 50,569 50,556 42,944 37,008 36,999 0 -100.00%
Ratio Analysis
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
NP Margin 2.38% 5.27% 0.00% 1.70% 4.80% 0.00% -
ROE 2.24% 4.39% -4.95% 1.74% 6.40% 0.00% -
Per Share
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 162.27 146.48 201.28 212.58 262.26 0.00 -100.00%
EPS 3.86 7.72 -9.00 3.61 12.60 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.76 1.82 2.07 1.97 1.89 0.09%
Adjusted Per Share Value based on latest NOSH - 37,008
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
RPS 18.90 17.06 19.91 18.12 22.36 0.00 -100.00%
EPS 0.45 0.90 -0.89 0.31 1.07 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2004 0.205 0.1801 0.1765 0.1679 1.89 2.38%
Price Multiplier on Financial Quarter End Date
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 - -
Price 1.20 1.52 2.13 0.89 2.39 0.00 -
P/RPS 0.74 1.04 1.06 0.42 0.91 0.00 -100.00%
P/EPS 31.09 19.69 -23.67 24.65 18.97 0.00 -100.00%
EY 3.22 5.08 -4.23 4.06 5.27 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.86 1.17 0.43 1.21 0.00 -100.00%
Price Multiplier on Announcement Date
31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 31/01/99 CAGR
Date 18/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.24 1.32 1.83 0.65 3.66 0.00 -
P/RPS 0.76 0.90 0.91 0.31 1.40 0.00 -100.00%
P/EPS 32.12 17.10 -20.33 18.01 29.05 0.00 -100.00%
EY 3.11 5.85 -4.92 5.55 3.44 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.75 1.01 0.31 1.86 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment